Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.91% first-year return on $152k initial cash invested.
-17.91%
Cash On Cash
2.27%
Cap Rate
0.36
DSCR
$3,780
Rent
-$2,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $6,043 expenses = $2,263 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,364
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,780
Total Expenses
$6,043
Mortgage P&I
88%
$3,316
Property Taxes
18%
$685
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945